| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 182.2 | 180.9 | 177.8 | 175.0 | 167.5 | 179.6 | 170.4 | 171.7 | 166.1 | 173.3 | 171.3 | 169.4 | 159.3 | 143.5 | 172.3 | 170.9 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 715.9 | 701.2 | 687.8 | 673.3 | 684.1 | 587.0 | 714.8 | 697.6 | 652.3 | 611.6 | 566.2 | 509.0 | 1,672.1 | 1,677.5 | 1,684.0 |
| Cost of Revenue | 357.6 | 347.3 | 306.5 | 293.6 | 289.9 | 287.8 | 343.9 | 295.4 | 261.4 | 274.7 | 269.0 | 251.2 | 1,123.5 | 1,065.3 | 1,081.5 |
| Gross Profit | 358.3 | 353.9 | 381.3 | 379.7 | 394.2 | 299.2 | 370.9 | 402.2 | 390.9 | 336.9 | 297.2 | 257.8 | 548.6 | 612.2 | 602.5 |
| Operating Expenses | |||||||||||||||
| Research & Development | 23.1 | 23.3 | 26.2 | 27.2 | 29.2 | 30.6 | 34.9 | 37.7 | 41.8 | 38.2 | 38.4 | 27.6 | 33.6 | 37.9 | 33.0 |
| Operating Income | |||||||||||||||
| Operating Income | (63.0) | (61.6) | (396.2) | 4.2 | 35.5 | (39.0) | (48.5) | (55.7) | 0.5 | (43.1) | (107.1) | (135.7) | 94.3 | 225.3 | |
| Non-Operating | |||||||||||||||
| Interest Income | 1.9 | 3.2 | 5.1 | 2.9 | 1.2 | 0.2 | 1.2 | 6.7 | 7.8 | 2.5 | 0.6 | 0.3 | 2.9 | 2.6 | 2.6 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 6.1 | 6.7 | (17.0) | 2.0 | 5.2 | (11.2) | (33.9) | (18.1) | (9.6) | (40.1) | (55.9) | (67.3) | 64.1 | 73.2 | 77.2 |
| Per Share | |||||||||||||||
| EPS Basic | (1.60) | (1.57) | (8.53) | (1.32) | 1.08 | 0.13 | (0.61) | (0.96) | 1.22 | 1.69 | 0.85 | (9.15) | 0.58 | 3.32 | 3.28 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | (23.5) | (22.7) | (350.7) | 50.3 | 83.2 | (0.7) | (5.6) | (18.8) | 34.0 | 16.4 | (41.9) | (70.3) | 179.7 | 294.5 | 285.6 |
| EBIT | |||||||||||||||
| 197.4 |
| 35.8 |
| 184.1 |
| 186.4 |
| 180.7 |
| 185.0 |
| 185.7 |
| 163.7 |
| 180.4 |
| 189.8 |
| 171.4 |
| 172.2 |
| 164.2 |
| 169.9 |
| 165.1 |
| 160.9 |
| 156.4 |
| 166.3 |
| 150.5 |
| 149.1 |
| 145.7 |
| (616.1) |
| 397.5 |
| 400.0 |
| Cost of Revenue | 88.0 | 94.9 | 91.8 | 82.9 | 77.7 | 81.6 | 77.5 | 76.1 | 71.3 | 78.3 | 75.8 | 71.6 | 67.9 | 57.7 | 72.1 | 69.3 | 90.8 | 3.5 | 93.9 | 100.0 | 90.4 | 98.5 | 89.9 | 77.2 | 78.3 | 80.1 | 76.4 | 73.5 | 65.4 | 69.5 | 60.4 | 66.2 | 65.3 | 76.4 | 69.5 | 64.6 | 64.2 | (498.1) | 259.5 | 259.3 |
| Gross Profit | 94.2 | 86.0 | 86.0 | 92.1 | 89.8 | 98.0 | 92.9 | 95.6 | 94.8 | 95.0 | 95.5 | 97.8 | 91.4 | 85.8 | 100.2 | 101.6 | 106.6 | 32.3 | 90.2 | 86.4 | 90.3 | 86.5 | 95.8 | 86.5 | 102.1 | 109.7 | 95.0 | 98.7 | 98.8 | 100.4 | 104.7 | 94.7 | 91.1 | 89.9 | 81.0 | 84.5 | 81.5 | (118.0) | 138.0 | 140.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 5.2 | 6.1 | 6.0 | 5.8 | 5.4 | 5.7 | 7.2 | 6.3 | 7.0 | 6.8 | 6.1 | 6.8 | 7.5 | 6.7 | 7.1 | 7.6 | 7.8 | 5.9 | 8.4 | 8.0 | 8.3 | 9.6 | 8.2 | 7.7 | 9.4 | 8.4 | 9.6 | 9.5 | 10.2 | 10.6 | 10.5 | 10.8 | 9.9 | 12.1 | 9.6 | 9.2 | 7.3 | 9.3 | 10.9 | 9.5 |
| Selling General & Administrative | 77.7 | 78.8 | 77.6 | 83.5 | 75.7 | 79.7 | 74.3 | 80.9 | 83.6 | 74.5 | 78.7 | 93.0 | 88.8 | 74.9 | 78.3 | 83.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 10.2 | 19.5 | 5.0 | 4.8 | 9.6 | 23.8 | 5.3 | 5.0 | 11.4 | 24.7 | 4.8 | 4.5 | 12.1 | 27.7 | 4.5 | 4.4 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | 107.2 | 6.4 | 6.4 | 6.3 | 6.1 | 6.5 | 6.2 | 5.8 | 5.8 | 6.7 | 5.5 | 5.7 | 5.7 | |||||||||||||||||||||||
| Other Operating Expenses | (2.4) | 1.4 | (2.3) | (0.3) | 1.6 | 5.6 | 0.6 | (2.1) | (0.2) | (2.5) | (9.5) | (0.1) | (1.2) | (0.2) | (2.0) | (0.7) | (0.1) | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 8.9 | 2.5 | 0.1 | (74.5) | 10.3 | (418.5) | 12.0 | 6.3 | 4.0 | 11.2 | 1.2 | (2.1) | (6.1) | 4.0 | 12.8 | 10.1 | 8.6 | (22.7) | 3.4 | (7.3) | (12.4) | (47.2) | (0.1) | (1.8) | 0.6 | (3.2) | (18.1) | (9.8) | (24.6) | (8.3) | 7.0 | 8.8 | (7.0) | (3.0) | (10.4) | (12.1) | (17.6) | (178.7) | 20.9 | 17.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.2 | 0.6 | 0.5 | 0.6 | 1.5 | 0.8 | 0.7 | 3.0 | 0.6 | 1.0 | 0.9 | 0.5 | 0.5 | 0.7 | 0.3 | 0.2 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.7 | 1.0 | 1.3 | 2.0 | 2.4 | 2.4 | 2.2 | 2.2 | 1.0 | 0.9 | 0.7 | 0.5 | 0.4 | 0.1 | 0.2 | 0.1 |
| Interest Expense | 1.5 | 1.9 | 1.8 | 2.0 | 2.1 | 2.8 | 3.2 | 3.1 | 3.1 | 3.3 | 4.7 | 3.5 | 3.5 | 3.0 | 3.0 | 2.7 | 1.3 | 0.7 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 7.6 | 1.2 | (1.2) | (75.9) | 9.7 | (420.5) | 9.5 | 6.2 | 1.5 | 8.9 | (2.6) | (5.1) | (9.1) | 1.7 | 10.1 | 7.6 | 7.3 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2.5 | 2.5 | 0.2 | 0.9 | 3.1 | (23.5) | 3.6 | 1.9 | 1.0 | (2.1) | 6.2 | (0.8) | (1.3) | 1.4 | (0.9) | 2.8 | 1.9 | 2.6 | 38.0 | (46.0) | (5.8) | (0.8) | (23.5) | (2.9) | (6.7) | (0.4) | (8.8) | (3.3) | (5.6) | (6.7) | 0.8 | (0.2) | (3.5) | (14.6) | (7.6) | (8.0) | (9.9) | (73.5) | 3.6 | 2.9 |
| Net Income From Continuing Ops | 5.1 | (1.3) | (1.4) | (76.8) | 6.6 | (397.0) | 5.9 | 4.3 | 0.5 | 11.0 | (8.8) | (4.3) | (7.8) | 0.3 | 11.0 | 4.8 | 5.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 5.1 | (1.3) | (1.4) | (76.8) | 6.6 | (397.3) | 4.3 | 1.8 | (0.9) | 10.5 | (3.7) | (68.1) | (0.5) | 16.9 | 15.7 | 12.5 | 5.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 5.1 | (1.3) | (1.4) | (76.8) | 6.6 | (397.3) | 4.3 | 1.8 | (0.9) | 10.5 | (3.7) | (68.1) | (0.5) | 16.9 | 15.7 | 12.5 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 5.1 | (1.3) | (1.4) | (76.8) | 6.6 | (397.3) | 4.3 | 1.8 | (0.9) | 10.5 | (3.7) | (68.1) | (0.5) | 16.9 | 15.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.11 | - | (0.03) | (1.66) | 0.14 | - | 0.09 | 0.04 | (0.02) | - | (0.08) | (1.46) | (0.01) | - | 0.34 | 0.27 | 0.11 | - | (0.73) | 0.80 | (0.17) | - | 0.40 | (0.06) | 0.08 | - | (0.24) | (0.17) | (0.43) | - | 0.09 | 0.75 | 0.43 | - | 0.35 | 0.37 | 0.27 | - | 0.19 | 0.14 |
| EPS Diluted | 0.11 | - | (0.03) | (1.66) | 0.14 | - | 0.09 | 0.04 | (0.02) | - | (0.08) | (1.46) | (0.01) | - | 0.33 | 0.26 | 0.11 | - | ||||||||||||||||||||||
| Shares Basic | 46.5 | - | 46.4 | 46.3 | 46.1 | - | 46.0 | 45.9 | 46.2 | - | 46.8 | 46.8 | 46.6 | - | 46.6 | 47.2 | 47.4 | - | ||||||||||||||||||||||
| Shares Diluted | 47.5 | - | 46.4 | 46.3 | 46.8 | - | 46.6 | 46.3 | 46.7 | - | 46.8 | 46.8 | 46.6 | - | 47.0 | 47.6 | 47.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 19.1 | 22.0 | 5.1 | (69.7) | 19.9 | (394.7) | 17.3 | 11.3 | 15.4 | 35.9 | 6.0 | 2.4 | 6.0 | 31.7 | 17.3 | 14.5 | 19.7 | (4.9) | 8.8 | (1.9) | (2.7) | (26.6) | 5.7 | 4.1 | 11.2 | 18.1 | (14.6) | (6.1) | (16.2) | 10.7 | 10.5 | 12.0 | 0.8 | 30.3 | (5.5) | (7.0) | (1.4) | (151.1) | 31.9 | 28.6 |
| EBIT | 8.9 | 2.5 | 0.1 | (74.5) | 10.3 | (418.5) | 12.0 | 6.3 | 4.0 | 11.2 | 1.2 | (2.1) | (6.1) | 4.0 | 12.8 | 10.1 | 8.6 | (22.7) | 3.4 | |||||||||||||||||||||
| Selling General & Administrative | 317.6 | 315.6 | 318.5 | 335.0 | 326.5 | 285.3 | 332.6 | 399.1 | 340.4 | 321.7 | 346.2 | 349.7 | 424.5 | 351.4 | 343.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 39.5 | 38.9 | 45.5 | 46.1 | 47.7 | 38.3 | 42.9 | 36.9 | 33.5 | 59.5 | 65.2 | 65.4 | 85.4 | 69.2 | 57.6 |
| Amortization of Intangibles | - | 19.2 | 25.2 | 24.3 | 23.6 | 14.6 | 19.4 | 20.0 | 20.0 | 20.7 | 21.4 | 25.0 | 32.0 | 29.0 | 19.0 |
| Other Operating Expenses | (3.6) | 0.4 | 3.9 | (13.3) | (3.0) | (22.3) | (51.9) | (21.1) | (8.2) | (20.1) | (19.7) | (16.2) | 3.8 | 2.4 | 1.5 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 228.0 |
| Interest Expense |
| 7.2 |
| 7.8 |
| 12.2 |
| 15.0 |
| 10.0 |
| 3.3 |
| 15.6 |
| 15.0 |
| 26.4 |
| 31.6 |
| 32.7 |
| 33.1 |
| 6.0 |
| 0.1 |
| 0.8 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (68.3) | (66.2) | (403.3) | (7.9) | 26.7 | (42.1) | (62.9) | (64.0) | (18.1) | (72.2) | (139.2) | (168.5) | 91.2 | 227.8 | 229.8 |
| Net Income From Continuing Ops | (74.4) | (72.9) | (386.3) | (9.9) | 21.5 | (30.9) | (27.2) | (45.9) | (8.5) | (32.1) | (83.3) | (101.2) | 27.1 | 154.6 | 152.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (74.4) | (72.9) | (392.1) | (61.8) | 50.5 | 6.3 | (29.0) | (45.9) | 57.5 | 79.3 | 39.8 | (426.3) | 27.1 | 154.6 | 152.6 |
| Net Income Attributable To Parent | (74.4) | (72.9) | (392.1) | (61.8) | 50.5 | 6.3 | (29.0) | (45.9) | 57.5 | 79.3 | 39.8 | (426.3) | 27.1 | 154.6 | 152.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (74.4) | (72.9) | (392.1) | (61.8) | 50.5 | 6.3 | (29.0) | (45.9) | 57.5 | 79.3 | 39.8 | (426.3) | 27.1 | 154.6 | 152.6 |
| (1.57) |
| (1.57) |
| (8.53) |
| (1.32) |
| 1.07 |
| 0.13 |
| (0.61) |
| (0.96) |
| 1.22 |
| 1.69 |
| 0.85 |
| (9.15) |
| 0.58 |
| 3.32 |
| 3.28 |
| Shares Basic | 46.5 | 46.3 | 46.0 | 46.6 | 46.9 | 48.1 | 47.8 | 47.6 | 47.2 | 46.8 | 46.6 | 46.6 | 46.5 | 46.5 | - |
| Shares Diluted | 47.5 | 46.3 | 46.0 | 46.6 | 47.3 | 48.6 | 47.8 | 47.6 | 47.2 | 46.8 | 46.6 | 46.6 | 46.5 | 46.5 | - |
| (63.0) |
| (61.6) |
| (396.2) |
| 4.2 |
| 35.5 |
| (39.0) |
| (48.5) |
| (55.7) |
| 0.5 |
| (43.1) |
| (107.1) |
| (135.7) |
| 94.3 |
| 225.3 |
| 228.0 |
| 90.1 |
| 60.2 |
| 75.0 |
| 76.7 |
| 73.4 |
| 82.2 |
| 82.4 |
| 76.9 |
| 91.1 |
| 103.6 |
| 94.4 |
| 94.7 |
| 106.4 |
| 87.9 |
| 86.3 |
| 79.8 |
| 86.4 |
| 77.4 |
| 78.4 |
| 81.1 |
| 84.8 |
| 45.2 |
| 100.3 |
| 107.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 17.8 |
| 5.4 |
| 5.4 |
| 9.7 |
| 20.6 |
| 5.8 |
| 5.9 |
| 10.6 |
| 21.3 |
| 3.5 |
| 3.7 |
| 8.4 |
| 19.0 |
| 3.5 |
| 3.2 |
| 7.8 |
| 33.3 |
| 4.9 |
| 5.1 |
| 16.2 |
| 27.6 |
| 11.0 |
| 11.0 |
| 2.1 |
| 4.2 |
| 4.1 |
| 4.2 |
| 4.8 |
| 4.9 |
| 4.9 |
| 4.8 |
| 5.2 |
| 5.2 |
| 4.8 |
| 4.8 |
| 5.4 |
| 5.4 |
| 4.7 |
| 4.5 |
| 5.2 |
| 5.1 |
| 5.1 |
| 5.3 |
| 5.4 |
| 6.0 |
| 5.0 |
| 11.4 |
| (3.4) |
| (8.3) |
| (22.0) |
| (41.9) |
| (5.3) |
| (3.7) |
| (1.0) |
| (0.9) |
| (9.1) |
| (4.3) |
| (6.8) |
| (10.2) |
| (0.9) |
| 4.7 |
| (1.8) |
| (3.4) |
| (3.4) |
| (6.3) |
| (7.0) |
| (6.2) |
| (5.9) |
| (5.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.8 |
| 2.7 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| 3.5 |
| 3.5 |
| 3.7 |
| 3.5 |
| 4.2 |
| 9.9 |
| 8.8 |
| 8.1 |
| 8.1 |
| 7.8 |
| 7.6 |
| 8.0 |
| 8.4 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.1) |
| 2.7 |
| (7.5) |
| (14.2) |
| - |
| (4.2) |
| - |
| - |
| (6.5) |
| (20.3) |
| (11.3) |
| (25.9) |
| (9.4) |
| 5.0 |
| 1.1 |
| (14.8) |
| (10.2) |
| (17.8) |
| (19.4) |
| (24.8) |
| (186.6) |
| 12.7 |
| 9.4 |
| (25.7) |
| (35.3) |
| 38.5 |
| (8.4) |
| (47.2) |
| 19.3 |
| (3.0) |
| 3.7 |
| (6.1) |
| (11.5) |
| (8.0) |
| (20.3) |
| (2.7) |
| 4.2 |
| 1.3 |
| (11.3) |
| 4.4 |
| (10.2) |
| (11.4) |
| (14.9) |
| (113.1) |
| 9.1 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.5 |
| (35.3) |
| 38.5 |
| (8.4) |
| (49.0) |
| 19.3 |
| (3.0) |
| 3.7 |
| (6.1) |
| (11.5) |
| (8.0) |
| (20.3) |
| (2.2) |
| 4.2 |
| 35.3 |
| 20.2 |
| 32.8 |
| 16.6 |
| 17.1 |
| 12.8 |
| 10.0 |
| 9.1 |
| 6.5 |
| 5.4 |
| 11.5 |
| (35.3) |
| 38.5 |
| (8.4) |
| (49.0) |
| 19.3 |
| (3.0) |
| 3.7 |
| (6.1) |
| (11.5) |
| (8.0) |
| (20.3) |
| (2.2) |
| 4.2 |
| 35.3 |
| 20.2 |
| 32.8 |
| 16.6 |
| 17.1 |
| 12.8 |
| 10.0 |
| 9.1 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| 5.4 |
| 11.5 |
| (35.3) |
| 38.5 |
| (8.4) |
| (49.0) |
| 19.3 |
| (3.0) |
| 3.7 |
| (6.1) |
| (11.5) |
| (8.0) |
| (20.3) |
| (2.2) |
| 4.2 |
| 35.3 |
| 20.2 |
| 32.8 |
| 16.6 |
| 17.1 |
| 12.8 |
| 10.0 |
| 9.1 |
| 6.5 |
| (0.73) |
| 0.79 |
| (0.17) |
| - |
| 0.40 |
| (0.06) |
| 0.08 |
| - |
| (0.24) |
| (0.17) |
| (0.43) |
| - |
| 0.09 |
| 0.73 |
| 0.43 |
| - |
| 0.35 |
| 0.37 |
| 0.27 |
| - |
| 0.19 |
| 0.14 |
| 48.1 |
| 48.1 |
| 48.0 |
| - |
| 47.8 |
| 47.8 |
| 47.8 |
| - |
| 47.7 |
| 47.6 |
| 47.5 |
| - |
| 47.3 |
| 47.1 |
| 46.9 |
| - |
| 46.8 |
| 46.7 |
| 46.7 |
| - |
| 46.7 |
| 46.7 |
| 48.1 |
| 48.6 |
| 48.0 |
| - |
| 48.1 |
| 47.8 |
| 48.0 |
| - |
| 47.7 |
| 47.6 |
| 47.5 |
| - |
| 48.6 |
| 48.2 |
| 46.9 |
| - |
| 46.8 |
| 46.7 |
| 46.7 |
| - |
| 47.2 |
| 46.9 |
| (7.3) |
| (12.4) |
| (47.2) |
| (0.1) |
| (1.8) |
| 0.6 |
| (3.2) |
| (18.1) |
| (9.8) |
| (24.6) |
| (8.3) |
| 7.0 |
| 8.8 |
| (7.0) |
| (3.0) |
| (10.4) |
| (12.1) |
| (17.6) |
| (178.7) |
| 20.9 |
| 17.6 |